Post on 21-Jan-2021
© 2020 SolarWinds Worldwide, LLC. All rights reserved.
Q3’20 Results
October 27, 2020
© 2020 SolarWinds Worldwide, LLC. All rights reserved.
2
General DisclaimerForward-Looking Statements
This presentation and the accompanying oral presentation contain “forward-looking” statements, which are subject to the safe harbor provisions of the Private Securities Litigation
Reform Act of 1995, including statements regarding our financial outlook, the impact of the COVID-19 pandemic and related global economic environment on our business, the
potential spin-off of our MSP business into a newly created and separately traded public company and our preliminary strategic, operational and financial considerations related
thereto. In addition, we are currently exploring the spin-off. It has not been approved by our board of directors, and our statements with respect thereto are preliminary in nature and
subject to change as additional information becomes available and as we consider and plan further the future strategic, operational, financial and capital objectives, profiles and
structures of the two businesses.
These forward-looking statements are based on management's beliefs and assumptions and on information currently available to management. Forward-looking statements include
all statements that are not historical facts and may be identified by terms such as “aim,” “anticipate,” “believe,” “can,” “could,” “seek,” “should,” “feel,” “expect,” “will,” “would,” “plan,”
“intend,” “estimate,” “continue,” “may,” or similar expressions and the negatives of those terms. Forward-looking statements involve known and unknown risks, uncertainties and
other factors that may cause actual results, performance or achievements to be materially different from any future results, performance or achievements expressed or implied by the
forward-looking statements. Factors that could cause or contribute to such differences include, but are not limited to, the following: (a) the numerous risks related to the potential
spin-off of our MSP business into a newly created and separately traded public company, including that the process of exploring the spin-off and potentially completing the spin-off
could disrupt or adversely affect the consolidated or separate businesses, results of operations and financial condition, that the spin-off may not achieve some or all of any
anticipated benefits with respect to either business, and that the spin-off may not be completed in accordance with our expected plans or anticipated timelines, or at all; (b) the
possibility that the global COVID-19 pandemic may adversely affect our business, results of operations and financial condition; (c) any of the following factors either generally or as a
result of the impacts of the global COVID-19 pandemic on the global economy or on our business operations and financial condition or on the business operations and financial
conditions of our customers, their end-customers and our prospective customers: (i) reductions in information technology spending or delays in purchasing decisions by our
customers, their end-customers and our prospective customers, (ii) the inability to sell products to new customers or to sell additional products or upgrades to our existing customers,
(iii) any decline in our renewal or net retention rates, (iv) the inability to generate significant volumes of high quality sales leads from our digital marketing initiatives and convert such
leads into new business at acceptable conversion rates, (v) the timing and adoption of new products, product upgrades or pricing model changes by SolarWinds or its competitors,
(vi) potential foreign exchange gains and losses related to expenses and sales denominated in currencies other than the functional currency of an associated entity, (vii) risks
associated with our international operations; (d) the possibility that our operating income could fluctuate and may decline as percentage of revenue as we make further expenditures
to expand our operations in order to support additional growth in our business; (e) our inability to successfully identify, complete, and integrate acquisitions and manage our growth
effectively; (e) our status as a controlled company; (f) risks related to the potential spin-off of our MSP business into a newly created and separately traded public company, including
that the process of exploring the spin-off and potentially completing the spin-off could disrupt or adversely affect the consolidated or separate businesses, results of operations and
financial condition, that the spin-off may not achieve some or all of any anticipated benefits with respect to either business, and that the spin-off may not be completed in accordance
with our expected plans or anticipated timelines, or at all; and (g) such other risks and uncertainties described more fully in documents filed with or furnished to the Securities and
Exchange Commission, including the risk factors discussed in our Annual Report on Form 10-K for the period ended December 31, 2019 filed on February 24, 2020, the Form 10-Q
for the quarter ended March 31, 2020 filed on May 8, 2020, the Form 10-Q for the quarter ended June 30, 2020 filed on August 10, 2020 and the Form 10-Q for the quarter ended
September 30, 2020 that SolarWinds anticipates filing on or before November 9, 2020. All information provided in this presentation and the accompanying oral presentation is as of
the date hereof and SolarWinds undertakes no duty to update this information except as required by law.
© 2020 SolarWinds Worldwide, LLC. All rights reserved.
3
Non-GAAP Financial Measures
This presentation includes the following non-GAAP financial measures: non-GAAP revenue and revenue growth on a constant currency basis, adjusted EBITDA, adjusted EBITDA
margin and unlevered free cash flow. Information provided on a constant currency basis excludes the effects of foreign currency fluctuations. We use these non-GAAP financial
measures to clarify and enhance our understanding, and aid in the period-to-period comparison, of our performance. We believe that these non-GAAP financial measures provide
supplemental information that is meaningful when assessing our operating performance because they exclude the impact of certain amounts that our management and board of
directors do not consider part of core operating results when assessing our operational performance, allocating resources, preparing annual budgets and determining compensation.
The non-GAAP measures have limitations, and should not be considered in isolation, or as a substitute for, the most comparable GAAP financial measures. These non-GAAP financial
measures are not prepared in accordance with GAAP, do not reflect a comprehensive system of accounting and may not be completely comparable to similarly titled measures of other
companies due to potential differences in the exact method of calculation between companies. See Definitions for information on how we define these non-GAAP financial measures
and the Appendix to this presentation for a reconciliation of the non-GAAP financial measures presented to their most comparable GAAP equivalents. A reconciliation of forward-
looking non-GAAP financial measures used in this presentation to their most comparable GAAP measures is not available without unreasonable effort due to the uncertainty regarding,
and the potential variability of, certain of the adjustments made to such measures that may be incurred in the future.
UNLESS OTHERWISE STATED, YOU MAY ASSUME ALL FINANCIAL MEASURES DISCUSSED IN THIS PRESENTATION, INCLUDING STATEMENTS REGARDING PROFIT
AND PROFITABILITY, ARE PRESENTED ON A NON-GAAP BASIS.
Presentation of Financial Results Due to Adoption of ASC 606
In January 2019, we adopted FASB Accounting Standards Codification (“ASC”) No. 2014-09 “Revenue from Contracts with Customers,” or ASC 606, which replaced all existing
revenue guidance under ASC 605 “Revenue Recognition,” including prescriptive industry-specific guidance, or ASC 605, used in prior periods. Unless stated otherwise, year-over-year
growth rates are calculated using financial results under ASC 606 for periods subsequent to the adoption date and financial results under ASC 605 for the corresponding period prior to
the adoption.
Impact of Purchase Accounting Related to the Take Private and Acquisitions
SolarWinds Corp. was formed by affiliates of investment firms Silver Lake and Thoma Bravo to acquire SolarWinds, Inc., then a publicly traded company, which acquisition was
completed on February 5, 2016 and is referred to throughout this presentation as the “Take Private.” The comparability of our year-to-year operating results has been significantly
impacted by the Take Private and to a lesser extent, other acquisitions. We account for acquired businesses, including the Take Private, using the acquisition method of accounting,
which requires that the assets acquired and liabilities assumed, including deferred revenue, be recorded at the date of acquisition at their respective fair values which could differ from
the historical book values. In most cases, adjusting the acquired deferred revenue balances to fair value on the date of the relevant acquisition had the effect of reducing the historical
deferred revenue balance and therefore reducing the revenue recognized in subsequent periods. In addition, we incurred amortization of acquired technology and intangibles in
connection with the Take Private and to a lesser extent, other acquisitions.
© 2020 SolarWinds Worldwide, LLC. All rights reserved.
Definitions
Non-GAAP Revenue. We define non-GAAP subscription revenue, non-GAAP maintenance revenue, non-GAAP license revenue, and non-GAAP total revenue as subscription revenue, maintenance revenue,
license revenue, and total revenue, respectively, excluding the impact of purchase accounting from acquisitions. The non-GAAP revenue growth rates we provide are calculated using non-GAAP revenue from
the comparable prior period.
Non-GAAP Revenue on a Constant Currency (CC) Basis. To present non-GAAP revenue on a constant currency basis, current period results and future period estimated results for entities reporting in
currencies other than U.S. Dollars are converted into U.S. Dollars at the average exchange rates in effect during the corresponding prior period presented.
Adjusted EBITDA and Adjusted EBITDA Margin. We define adjusted EBITDA as net income or loss, excluding the impact of purchase accounting on total revenue, amortization of acquired intangible assets
and developed technology, depreciation expense, stock-based compensation expense and related employer-paid payroll taxes, restructuring costs, acquisition and other costs, spin-off exploration costs, interest
expense, net, debt related costs including fees related to our credit agreements, debt extinguishment and refinancing costs, unrealized foreign currency (gains) losses, and income tax expense (benefit). We
define adjusted EBITDA margin as adjusted EBITDA divided by non-GAAP revenue.
Unlevered Free Cash Flow. Unlevered free cash flow is a measure of our liquidity used by management to evaluate cash flow from operations, after the deduction of capital expenditures and prior to the impact
of our capital structure, acquisition and other costs, spin-off exploration costs, restructuring costs, employer-paid payroll taxes on stock awards and other one time items, that can be used by us for strategic
opportunities and strengthening our balance sheet. However, given our debt obligations, unlevered free cash flow does not represent residual cash flow available for discretionary expenses.
Annual Recurring Revenue (ARR). ARR is annual run-rate revenue of maintenance and subscription agreements from all customers at a point in time. ARR for a given point in time excludes the impact of
future price increases from that point in time and forward.
Maintenance Renewal Rate. Maintenance renewal rate represents sales of maintenance services for all existing maintenance contracts expiring in a period, divided by the sum previous sales of maintenance
services corresponding to those services expiring in the current period. Sales of maintenance services includes sales of maintenance renewals for a previously purchased product and the amount allocated to
maintenance revenue from a license purchase.
TTM Constant Currency Maintenance Renewal Rate. Trailing 12-month constant currency maintenance renewal rate is calculated by converting sales denominated in non-USD currencies over the last 12
months into U.S. Dollars by month at the average exchange rates in effect during the corresponding month of the prior period.
Subscription Net Retention Rate. Net retention rate for subscription products is the implied monthly subscription revenue at the end of a period for the base set of customers from which we generated
subscription revenue in the year prior to the calculation, divided by the implied monthly subscription revenue one year prior to the date of calculation for that same customer base.
TTM Constant Currency Subscription Net Retention Rate. Trailing 12-month constant currency subscription net retention rate is calculated by converting monthly subscription revenue non-USD transactions
over the last 12 months into U.S. Dollars at the average exchange rates in effect during the corresponding month of the prior period.
4
© 2020 SolarWinds Worldwide, LLC. All rights reserved.© 2020 SolarWinds Worldwide, LLC. All rights reserved.
Monitoring, Management & Analytics
for IT Ops, DevOps & MSPs in the
Hybrid IT World
5
© 2020 SolarWinds Worldwide, LLC. All rights reserved.
20 Years of Executing On Our Vision
From Point Provider of
Network Management Products
To Broad IT Management
Product Portfolio
To Today’s One-Stop Shop
For “All Things IT”
NETWORK NETWORK
RM
M
NETWORK
AP
M
BACKUP
6
© 2020 SolarWinds Worldwide, LLC. All rights reserved.
Resulting In Where We Stand Today
7Note: All amounts, including trailing 12-month (“TTM”) amounts, are through Q3’20. Includes non-GAAP financial measures. Please refer to non-GAAP reconciliation provided in the appendix for equivalent GAAP value.
$172.3
$261.3
46%
51%
0%
10%
20%
30%
40%
50%
60%
70%
80%
90%
100%
$0.0
$50.0
$100.0
$150.0
$200.0
$250.0
Q1'17 Q2'17 Q3'17 Q4'17 Q1'18 Q2'18 Q3'18 Q4'18 Q1'19 Q2'19 Q3'19 Q4'19 Q1'20 Q2'20 Q3'20
13%
CAGR
Non-GAAP Revenue ($ in millions) and
Adjusted EBITDA Margin (%)320K+Customers
7%Q3’20 YoY CC Non-GAAP
Revenue Growth
105%TTM CC Avg. Subscription
Net Retention
34%Revenue outside of N.A.
across 190+ countries
$408MTTM Unlevered Free
Cash Flow
92%TTM CC Maintenance
Renewal Rate
1,004Customers with
100K+ in TTM spend
85%Q3’20 CC Non-GAAP
Recurring Revenue
© 2020 SolarWinds Worldwide, LLC. All rights reserved.
15%
46%
39%
38%
56%
7%
With an Increasing Mix of Recurring Revenue
License % of Total Non-GAAP Revenue Maintenance % of Total Non-GAAP Revenue Subscription % of Total Non-GAAP Revenue
Q3’20FY’14
62% Non-GAAP
Recurring Revenue1
85% Non-GAAP
Recurring Revenue
Note: Percentages shown may not add to 100% due to rounding.
1. Represents total revenue of $428.7 million. Fiscal year 2014 total revenue as presented on non-GAAP and GAAP basis were consistent as there were no purchase accounting adjustments during this period. 8
© 2020 SolarWinds Worldwide, LLC. All rights reserved.
Third Quarter 2020 Financial Highlights
9
▪ Total non-GAAP revenue of $261.3M (+8% YoY) / $258.5M (+7% YoY) in CC, exceeding the high end of
third quarter outlook.
▪ Non-GAAP subscription revenue of $100.9M (+18% YoY) / $99.5M (+17% YoY) in CC.
▪ Total ARR reached $887M (+11% YoY) / $875M (+10% YoY) in CC2 as of September 30th.
▪ 1,004 customers spending >$100K in the last 12 months, representing 17% YoY growth.
▪ Adjusted EBITDA of $132.7M (+15% YoY) exceeded the high end of third quarter outlook.
▪ Adjusted EBITDA to Unlevered FCF conversion of 82%.
▪ Ended Q3’20 with $425M of cash and net leverage of 3.1x vs 3.4x at end of Q2’20.
$258M / 7% YoY Growth
Total CC Non-GAAP Revenue
$133M / 50.8%
Adjusted EBITDA / Margin
$108M / 82%
Unlevered Free Cash Flow (uFCF) /
uFCF Conversion1
Note: Includes non-GAAP financial measures. Please refer to non-GAAP reconciliation provided in the appendix for equivalent GAAP value.
1. Unlevered free cash flow conversion calculated as unlevered free cash flow as a percentage of Adjusted EBITDA.
2. Q3’20 constant currency ARR growth is calculated by converting the local currency ARR amounts on September 30, 2020 using the foreign currency exchanges rates on September 30, 2019. The constant currency ARR values are
compared to ARR as of September 30, 2019 using September 30, 2019 foreign currency exchange rates.
© 2020 SolarWinds Worldwide, LLC. All rights reserved.
31% 32% 32% 32% 34% 35% 35% 36% 38% 39% 38%
50% 49% 48% 48% 49%48% 47% 46% 47% 47% 46%
19% 19%20% 21% 17%
17%18% 18% 15% 14% 15%
$0
$20
$40
$60
$80
$100
$120
$140
$160
$180
$200
$220
$240
$260
Q1'18 Q2'18 Q3'18 Q4'18 Q1'19 Q2'19 Q3'19 Q4'19 Q1'20 Q2'20 Q3'20
$ in
mill
ion
s
Third Quarter 2020 Revenue Breakdown
10
Q3’19 Q4’19 Q1’20 Q2’20 Q3’20
Total revenue
CC YoY growth15% 13% 16% 8% 7%
License + maintenance
CC YoY growth8% 6% 7% 1% 1%
Subscription
CC YoY growth28% 29% 34% 21% 17%
▪ Non-GAAP license + maintenance revenue
increased 1% YoY in CC to $159M.
▪ Non-GAAP license revenue declined 11% YoY in CC.
▪ Non-GAAP maintenance revenue grew 5% YoY in CC.
▪ Q3’20 CC non-GAAP license + maintenance revenue
represented 62% of total CC non-GAAP revenue vs
69% in Q1’18, as subscription mix has grown.
▪ Non-GAAP subscription revenue grew 17% YoY in
CC to $99M.
Non-GAAP Revenue Mix (Constant Currency)
License Maintenance Subscription
Note: Includes non-GAAP financial measures. Please refer to non-GAAP reconciliation provided in the appendix for equivalent GAAP value.
© 2020 SolarWinds Worldwide, LLC. All rights reserved.
Core IT Management Highlights
11
▪ License + maintenance revenue grew 1% YoY in CC while subscription revenue (including IT Service
Management and Cloud Database management) continued to grow at a double-digit rate.
▪ Continued to see momentum in our on-premise deployed Orion subscription product portfolio, which
was launched on April 21st, sequentially doubling the dollar amount of subscriptions sold as compared
to the second quarter.
▪ New subscription pricing is an ADDED option; NOT forcing any transitions from L&M model.
▪ TTM constant currency maintenance renewal rate of 92%.
▪ Added average of approximately 4K net new Core IT Management customers per quarter on a TTM
basis.
Note: Our Core IT Management business include the products categorized as ITOM in our Annual Report on Form 10-K for the period ended December 31, 2019.
© 2020 SolarWinds Worldwide, LLC. All rights reserved.
MSP Highlights
12
▪ MSP non-GAAP revenue increased 12% YoY in CC in the third quarter and 15% in CC year-to-date.
▪ Small deceleration in MSP business as of result of economic disruption caused by COVID-19
however, recent trends indicate the MSP market is beginning to recover. Our MSP business saw ARR
grow faster than revenue in the third quarter.
▪ TTM MSP subscription net retention rate of 107% on both a reported basis and CC basis.
▪ Added average of 1.5K new MSP customers per quarter on a TTM basis.
© 2020 SolarWinds Worldwide, LLC. All rights reserved.
387.0
474.6
Q1'20
Delivering Consistent Growth in ARR
▪ Total ARR was $887M at end of Q3’20,
up 11% YoY / 10% YoY in CC1
▪ Subscription ARR was $411M at end of
Q3’20, up 20% YOY / 18% YoY in CC1
▪ Maintenance ARR of $476M at end of
Q3’20, up 5% YoY / 4% YoY in CC1
197.3239.3
283.5
371.6
339.0
387.0
426.1
473.5$536.2
$626.3
$709.7
$845.1
FY'16 FY'17 FY'18 FY'19
Subscription ARR
Maintenance ARR
16%
CAGR
17%
CC YoY
6%
CC YoY
32%
CC YoY
Note: Ending period annual recurring revenue (“ARR”) amounts shown for each time period presented. ARR is annual run-rate revenue of maintenance and subscription agreements from all customers at a point in time. ARR for a given point in
time excludes the impact of future price increases from that point in time and forward.
1. Q3’20 constant currency ARR growth is calculated by converting the local currency ARR amounts on September 30, 2020 using the foreign currency exchanges rates on September 30, 2019. The constant currency ARR values are
compared to ARR as of September 30, 2019 using September 30, 2019 foreign currency exchange rates.
$ in millions
13
$861.6
23%
CAGR
12%
CAGR
393.6
478.9
Q2'20
6%
CC YoY
18%
CC YoY
11%
CC YoY
$872.5
411.1
476.1
Q3'20
10%
CC YoY
$887.2
4%
CC YoY
18%
CC YoY
© 2020 SolarWinds Worldwide, LLC. All rights reserved.
334 335 337
Q1'20 Q2'20 Q3'20
Consistent Growth in Large Customer Relationships
Total Customer Count, in Thousands
289
303
317
332
FY'16 FY'17 FY'18 FY'19
Customers with $100K+ in Trailing 12-Month Spend
697733
761 780
857897
926958
1,004
Q3'18 Q4'18 Q1'19 Q2'19 Q3'19 Q4'19 Q1'20 Q2'20 Q3'20
14Note: Customers are defined as individuals or entities that have an active subscription for at least one of our subscription products or that have purchased one or more of our perpetual license products since our inception under a
unique customer identification number. We may have multiple purchasers of our products within a single organization, each of which may be assigned a unique customer identification number and deemed a separate customer.
20%
CAGR
© 2020 SolarWinds Worldwide, LLC. All rights reserved.
Q2’19 increase
reflects $329M
purchase price for
Samanage
6.9x6.6x 6.2x
5.7x 5.5x 5.2x 5.1x
3.9x 3.7x4.2x 3.9x 3.9x 3.7x 3.4x 3.1x
0.0x
2.0x
4.0x
6.0x
8.0x
Q1'17 Q2'17 Q3'17 Q4'17 Q1'18 Q2'18 Q3'18 Q4'18 Q1'19 Q2'19 Q3'19 Q4'19 Q1'20 Q2'20 Q3'20
Robust Profitability and Cash Flow Conversion
IPO proceeds used
to pay down $315M
of second lien debt
Adjusted EBITDA Margin
46% 46%52% 50% 48% 46%
50% 50% 49% 48% 47% 49%45%
48%51%
0%
10%
20%
30%
40%
50%
60%
Q1'17 Q2'17 Q3'17 Q4'17 Q1'18 Q2'18 Q3'18 Q4'18 Q1'19 Q2'19 Q3'19 Q4'19 Q1'20 Q2'20 Q3'20
Trailing 12-month Net Leverage Ratio
15
▪ Q3’20 Adjusted EBITDA of $133M exceeded
the high end of the third quarter outlook and
represents an Adjusted EBITDA margin of
51% and 15% YoY growth.
▪ Unlevered free cash flow conversion rate of
82%.
▪ Net leverage decreased to 3.1x trailing 12-
month Adjusted EBITDA at end of Q3’20
from 3.4x at end of Q2’20
VividCortex acquired
for $118M in Q4’19
Note: Includes non-GAAP financial measures. Please refer to non-GAAP reconciliation provided in the appendix for equivalent GAAP value.
© 2020 SolarWinds Worldwide, LLC. All rights reserved.
Fourth Quarter 2020 Financial Outlook
Revenue
Profit
Additional
Items
Total Non-GAAP Revenue of $261 - $266 Million
22%
Non-GAAP Tax Rate
Approximately 317.5 Million
Weighted Average Shares Outstanding
16
5-7% YoY Growth / 4-6% CC1 YoY Growth
▪ Assumes Euro to USD exchange rate of 1.17 (vs prior assumption of 1.15) and British Pound to USD
exchange rate of 1.30 (vs prior assumption of 1.27)
Adjusted EBITDA of $123 - $126 Million ~47%
Adjusted EBITDA Margin
Non-GAAP Diluted EPS of Approximately $0.25
Note: All values shown represent non-GAAP financial figures. Includes forward-looking statements. See “General Disclaimers” in slide 2.
1. Non-GAAP revenue growth on constant currency basis is calculated by comparing forecasted period non-GAAP revenue on a constant currency basis to revenue in the prior-year period on a reported basis. Non-GAAP revenue on a constant
currency basis is calculated using the average foreign currency exchange rates in the comparable prior year periods and applying those rates to the estimated foreign-denominated revenue in the corresponding periods rather than the
forecasted foreign currency exchange rates for the future periods.
.
© 2020 SolarWinds Worldwide, LLC. All rights reserved.
Full Year 2020 Financial Outlook
Revenue
Profit
Additional
Items
Total Non-GAAP Revenue of $1.017 - $1.022 Billion
22%
Non-GAAP Tax Rate
Approximately 315.5 Million
Weighted Average Shares Outstanding
17
8%-9% YoY Growth & CC1 YoY Growth
▪ Assumes Euro to USD exchange rate of 1.17(vs prior assumption of 1.15) and British Pound to USD
exchange rate of 1.30 (vs prior assumption of 1.27)
Adjusted EBITDA of $486 - $489 Million ~48%
Adjusted EBITDA Margin
Non-GAAP Diluted EPS of Approximately $0.98
Note: All values shown represent non-GAAP financial figures. Includes forward-looking statements. See “General Disclaimers” in slide 2.
1. Non-GAAP revenue growth on constant currency basis is calculated by comparing forecasted period non-GAAP revenue on a constant currency basis to revenue in the prior-year period on a reported basis. Non-GAAP revenue on a constant
currency basis is calculated using the average foreign currency exchange rates in the comparable prior year periods and applying those rates to the estimated foreign-denominated revenue in the corresponding periods rather than the
forecasted foreign currency exchange rates for the future periods.
© 2020 SolarWinds Worldwide, LLC. All rights reserved.© 2020 SolarWinds Worldwide, LLC. All rights reserved.
Appendix: Reconciliation
of Non-GAAP Financial Measures
18
© 2020 SolarWinds Worldwide, LLC. All rights reserved.
19
Quarterly Non-GAAP Revenue Reconciliation
© 2020 SolarWinds Worldwide, LLC. All rights reserved.
20
Quarterly Adjusted EBITDA Reconciliation
© 2020 SolarWinds Worldwide, LLC. All rights reserved.
21
Unlevered Free Cash Flow Reconciliation
© 2020 SolarWinds Worldwide, LLC. All rights reserved.
22
Reconciliation of Non-GAAP Revenue on a Constant Currency Basis
31-Mar 30-Jun 30-Sep 31-Dec 31-Mar 30-Jun 30-Sep 31-Dec 31-Mar 30-Jun 30-Sep
($ in millions) 2018 2018 2018 2018 2019 2019 2019 2019 2020 2020 2020
GAAP subscription revenue $ 63.1 $ 65.2 $ 67.7 $ 69.6 $ 71.6 $ 78.8 $ 83.1 $ 87.3 $ 93.6 $ 95.8 $ 100.6
Impact of purchase accounting 0.6 0.3 0.2 0.1 - 1.8 2.2 1.9 1.5 0.6 0.3
Non-GAAP subscription revenue $63.7 $65.6 $67.9 $69.6 $71.6 $80.6 $85.3 $89.2 $95.1 $96.4 $100.9
Estimated foreign currency impact (1) (3.4) (2.1) 0.6 1.0 2.6 1.9 1.5 0.9 0.9 1.2 (1.4)
Non-GAAP subscription revenue on a constant currency basis $60.3 $63.5 $68.5 $70.6 $74.2 $82.5 $86.9 $90.1 $96.1 $97.6 $99.5
GAAP maintenance revenue $ 97.0 $ 98.8 $ 101.8 $ 105.4 $ 106.3 $ 110.8 $ 113.8 $ 115.6 $ 116.3 $ 116.5 $ 121.1
Impact of purchase accounting 0.8 0.8 0.6 0.4 - - - - - - -
Non-GAAP maintenance revenue $97.8 $99.6 $102.4 $105.7 $106.3 $110.8 $113.8 $115.6 $116.3 $116.5 $121.1
Estimated foreign currency impact (1) (1.9) (1.0) 0.1 0.5 1.5 1.1 0.7 0.5 0.6 0.4 (1.2)
Non-GAAP maintenance revenue on a constant currency basis $95.9 $98.6 $102.5 $106.2 $107.8 $111.9 $114.5 $116.1 $116.9 $116.9 $120.0
GAAP license revenue $ 36.9 $ 37.7 $ 43.7 $ 46.2 $ 37.9 $ 39.2 $ 43.6 $ 44.6 $ 37.0 $ 33.7 $ 39.3
Impact of purchase accounting - - - - - - - - - - -
Non-GAAP license revenue $36.9 $37.7 $43.7 $46.2 $37.9 $39.2 $43.6 $44.6 $37.0 $33.7 $39.3
Estimated foreign currency impact (1) (0.8) (0.4) 0.2 0.3 0.6 0.5 0.3 0.2 0.2 0.2 (0.3)
Non-GAAP license revenue on a constant currency basis $36.1 $37.3 $43.9 $46.5 $38.5 $39.7 $43.9 $44.8 $37.2 $33.8 $39.0
Total GAAP revenue $ 196.9 $ 201.7 $ 213.3 $ 221.2 $ 215.8 $ 228.7 $ 240.5 $ 247.5 $ 247.0 $ 246.0 $ 261.0
Impact of purchase accounting 1.5 1.1 0.7 0.4 - 1.8 2.2 1.9 1.5 0.6 0.3
Non-GAAP total revenue $198.4 $202.8 $214.0 $221.6 $215.8 $230.6 $242.7 $249.4 $248.5 $246.6 $261.3
Estimated foreign currency impact (1) (6.1) (3.5) 0.9 1.8 4.7 3.5 2.6 1.6 1.7 1.8 (2.8)
Non-GAAP total revenue on a constant currency basis $192.3 $199.3 $214.9 $223.4 $220.5 $234.1 $245.3 $251.0 $250.2 $248.4 $258.5
(1) The estimated foreign currency impact is calculated using the average foreign exchange rates in the comparable prior year monthly periods and applying those rates to the foreign-
denominated revenue in the corresponding current monthly periods.
Three Months Ended,
© 2020 SolarWinds Worldwide, LLC. All rights reserved.
23
Reconciliation of Core IT Management and MSP GAAP Revenue to Non-GAAP Revenue on a Constant Currency Basis